Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $413k initial cash invested.
-14.36%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$8,602
Rent
-$4,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,602 income − $13,545 expenses = $4,943 out of pocket
Investment Breakdown
|
Purchase Price
$1881k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,807
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,602
Total Expenses
$13,545
Mortgage P&I
111%
$9,528
Property Taxes
5%
$393
Home Insurance
8%
$700
HOA
0%
$0
Property Management
12%
$1,032
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$946